SIVILINGENIØR KNUTSON AS

8517 NARVIK

Finances

Share Ownership

Return on Equity

2,7 %

Current Ratio

1,43

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 247 000	1 014 000	693 000	368 000
Net Income	−1 000	−24 000	59 000	−8 000
Total Assets	198 000	159 000	133 000	85 000
Total Equity	−37 000	−36 000	−12 000	−71 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 247 000	1 014 000	693 000	368 000
Expenditure	1 248 000	1 044 000	616 000	379 000
Operating Profit	−1 000	−31 000	77 000	−11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−1 000	−31 000	76 000	−11 000
Tax	0	−7 000	17 000	−2 000
Net Income	−1 000	−24 000	59 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	−137 000	23 000	12 000	29 000
Total Current Assets	335 000	137 000	121 000	56 000
Total Assets	198 000	159 000	133 000	85 000
Total Retained Equity	−67 000	−66 000	−42 000	−101 000
Total Equity	−37 000	−36 000	−12 000	−71 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	234 000	196 000	145 000	156 000
Total Equity and Debt	198 000	159 000	133 000	85 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 247 000	1 014 000	693 000	368 000
Other Income	0	0	0	0
Revenue	1 247 000	1 014 000	693 000	368 000
Cost of Goods Sold	21 000	7 000	50 000	0
Salary Costs	992 000	839 000	367 000	255 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 248 000	1 044 000	616 000	379 000
Operating Profit	−1 000	−31 000	77 000	−11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−1 000	−24 000	59 000	−8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	19 000	12 000	29 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	−156 000	4 000	0	0
Total Fixed Assets	−137 000	23 000	12 000	29 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	61 000	107 000	44 000	26 000
Total Current Assets	335 000	137 000	121 000	56 000
Total Assets	198 000	159 000	133 000	85 000
Total Equity	−37 000	−36 000	−12 000	−71 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	1 000	1 000
Unpaid Taxes	141 000	117 000	60 000	40 000
Dividends	0	0	0	0
Other Current Debt	92 000	77 000	85 000	114 000
Total Current Debt	234 000	196 000	145 000	156 000
Total Equity and Debt	198 000	159 000	133 000	85 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,7 %	66,67 %	−491,67 %	11,27 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−0,08 %	−3,06 %	11,11 %	−2,99 %
Current Ratio	1,43	0,7	0,83	0,36
Quick Ratio	1,43	0,7	0,83	0,36
Equity Ratio	−0,19	−0,23	−0,09	−0,84
Gross Profit Margin	98,32 %	99,31 %	92,78 %	100 %